|
Schedule of Values
<br />Date of Application: 5/6/2025
<br />Ramsey Water Treatment Plant
<br />Payment Application No. 23
<br />_
<br />Balance to Finish
<br />0
<br />0
<br />(0
<br />CO
<br />N
<br />N
<br />EA
<br />0
<br />0
<br />O
<br />0
<br />0
<br />CO
<br />(0
<br />0
<br />0
<br />O
<br />0
<br />O
<br />0
<br />E9
<br />$71,573.01
<br />0
<br />0
<br />O
<br />EA
<br />$84,891.001
<br />0
<br />0
<br />O
<br />EA
<br />$168,844.461
<br />0
<br />0
<br />M
<br />N-
<br />N
<br />V
<br />0
<br />0
<br />M
<br />N
<br />CO
<br />EA
<br />$5,327.001
<br />0
<br />0
<br />M
<br />V
<br />M
<br />V
<br />(0
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />M
<br />Cr}
<br />$23,467.001
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />O
<br />CO
<br />-a'
<br />Ea
<br />0
<br />0
<br />C.
<br />(C)
<br />CO
<br />V
<br />EA
<br />$4, 275.001
<br />0
<br />0
<br />6)
<br />M
<br />0)
<br />N(r)
<br />Efl
<br />0
<br />0
<br />(h
<br />V'
<br />0
<br />�
<br />0
<br />0
<br />O
<br />0)
<br />(0
<br />-4
<br />fA
<br />0
<br />o
<br />CV
<br />N-
<br />CO
<br />(0
<br />$94,328.001
<br />$549,129.24
<br />0)
<br />0)d'
<br />M
<br />0
<br />O
<br />r
<br />0
<br />Efl
<br />T
<br />W
<br />This Period Materials Presently Total Completed %
<br />Stored (not in Col D) and Stored to Date
<br />(C + D + E)
<br />O
<br />O
<br />O
<br />69
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />Ea
<br />O
<br />O
<br />o
<br />EA
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />CA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />$19,660.001 $0.00 $655,727.00I 90
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />r
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />(fl
<br />N
<br />C,.)
<br />O
<br />m
<br />N CD
<br />0)
<br />EA
<br />C7
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />$O.00I $0.00 $61,400.001 100
<br />N
<br />O
<br />EO
<br />0)
<br />r
<br />CO
<br />0
<br />N
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />M
<br />V
<br />EA
<br />$890.001 $0.001 $134,568.00 97
<br />$16,944.00 $0.001 $34,587.00 67
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />Efl
<br />$12,262.00I $0.001 $641,057.00I 98
<br />O
<br />O
<br />O
<br />a;
<br />V
<br />(A
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />$0.00I $74,850.001 $108,600.001 82
<br />$0.00I $0.00I $533.001 2
<br />$304.00I $0.00I $107,240.001 100
<br />$1,203.001 $0.00I $281,247.00 100
<br />CO
<br />O
<br />0
<br />O
<br />0
<br />O
<br />$79,543.001 $0.00I $865,341.001 100 1
<br />V
<br />03
<br />O
<br />(�
<br />M
<br />0)
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />$0.00I $0.00I $22,350.001 83
<br />O
<br />0)
<br />O
<br />0
<br />M
<br />Efl
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />$28,742.001 $0.00I $890,142.00 90
<br />$11,495.001 $0.001 $245,024.47 31
<br />$657,992.00 $125,050.00 $23,195,649.74 71.8%
<br />O
<br />O
<br />O
<br />(A
<br />N
<br />EA
<br />0
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />0
<br />EA
<br />0
<br />O
<br />O
<br />EA
<br />O .
<br />O
<br />00
<br />0
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />C9
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />EA
<br />0
<br />From Previous
<br />Application (C+D)
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />EA
<br />0
<br />0
<br />o
<br />EA
<br />0
<br />0
<br />N.
<br />O
<br />0
<br />(0
<br />M
<br />CO
<br />Ca
<br />0
<br />O
<br />o
<br />0
<br />00
<br />N-
<br />CO
<br />EA
<br />O
<br />O
<br />of
<br />0
<br />N
<br />0)
<br />M
<br />CO
<br />$61,400.00
<br />$1,979,488.55
<br />$133,678.00
<br />$17,643.00
<br />0
<br />0
<br />o
<br />EA
<br />O
<br />O
<br />(a
<br />0)
<br />r
<br />CO
<br />N
<br />CO
<br />EA
<br />C7
<br />0
<br />0
<br />CO
<br />V
<br />O)
<br />V
<br />EA
<br />$33,750.00
<br />$533.00
<br />0
<br />O
<br />0
<br />CO
<br />0)
<br />O
<br />CI
<br />EA
<br />0
<br />O
<br />v
<br />"Cr
<br />0
<br />0
<br />CO
<br />N
<br />EA
<br />$125,000.00
<br />0
<br />0
<br />o
<br />O
<br />0
<br />o
<br />0)
<br />03
<br />0
<br />O
<br />o
<br />0
<br />0
<br />c0
<br />I---_
<br />EA
<br />0
<br />0
<br />cc,
<br />0)
<br />N-
<br />(0
<br />CO
<br />r
<br />EA
<br />0
<br />0
<br />r
<br />C')
<br />0)
<br />N
<br />EA
<br />$22,350.00
<br />0
<br />O
<br />a0
<br />O
<br />co
<br />V
<br />EA
<br />$861,400.00
<br />O
<br />0
<br />v
<br />0)
<br />CO
<br />N
<br />Ea
<br />N
<br />N:EA
<br />O
<br />CO
<br />N
<br />,a -
<br />N
<br />N
<br />EA
<br />`
<br />Scheduled Value
<br />O
<br />O
<br />00
<br />M
<br />N-
<br />O
<br />N
<br />(A
<br />O
<br />O
<br />0
<br />O
<br />C0
<br />C)
<br />CO
<br />EA
<br />0
<br />0
<br />.
<br />0
<br />0
<br />CI
<br />O
<br />30
<br />EA
<br />0
<br />0
<br />0
<br />0
<br />CO
<br />N
<br />N
<br />r
<br />EA
<br />0
<br />O
<br />O
<br />CD
<br />CO
<br />N
<br />09
<br />EA
<br />o
<br />O
<br />O
<br />O
<br />CO
<br />V
<br />N
<br />69
<br />O
<br />0
<br />0
<br />O
<br />V
<br />(0
<br />EA
<br />O
<br />O
<br />7
<br />(0 M
<br />N
<br />O
<br />N
<br />N.EA
<br />EA
<br />0
<br />0
<br />V
<br />CO
<br />M
<br />0
<br />CO
<br />O
<br />O
<br />0
<br />O
<br />CO
<br />(0
<br />EA
<br />$5,327.00
<br />0
<br />o
<br />0
<br />0
<br />V
<br />(0
<br />(()
<br />(O
<br />EA
<br />0
<br />O
<br />(O
<br />CO
<br />V'
<br />0)
<br />V
<br />EA
<br />$131,775.00
<br />O
<br />O
<br />O
<br />0
<br />0
<br />V
<br />N
<br />EA
<br />O
<br />0
<br />O
<br />N N
<br />I—
<br />O
<br />EA
<br />0
<br />0
<br />I�
<br />N N
<br />CO
<br />N
<br />(A
<br />0
<br />0
<br />CO
<br />CO
<br />C0
<br />N
<br />CA
<br />0
<br />0
<br />O
<br />CO
<br />CO
<br />V'
<br />0)
<br />EA
<br />$82,275.00
<br />O
<br />0
<br />O
<br />CO
<br />N
<br />0)
<br />CO
<br />CO
<br />EA
<br />0
<br />O
<br />O
<br />CO
<br />M
<br />V'
<br />0)
<br />EA
<br />0
<br />O
<br />O
<br />V
<br />0
<br />CO
<br />N
<br />Efl
<br />O
<br />0
<br />0)
<br />CA
<br />r
<br />0i
<br />Cn
<br />Ea
<br />0
<br />0
<br />O
<br />r
<br />V
<br />t
<br />N
<br />0)
<br />EA
<br />r
<br />6M
<br />C0
<br />'V
<br />0)
<br />r
<br />fA
<br />.
<br />C0
<br />(D
<br />N
<br />N
<br />Cc)
<br />[V
<br />M
<br />EA
<br />E
<br />a)
<br />Description
<br />Chain Link Fencing, Gates and Equipment
<br />Turfs and Grasses
<br />C
<br />(6
<br />0
<br />(Facility Water Distribution Systems
<br />.................--_.__
<br />Facility Sanitary Sewer Systems
<br />Storm Utility Drainage
<br />Subdrainage
<br />Process Pipe & Fittings
<br />Process Pipe Supports, Anchors and Sleeves
<br />Process Pipe Specialties
<br />Process Gauges
<br />Process Valves - Plug, Butterfly, Air and Check
<br />Process Valves - Pressure Reducing Valves
<br />Overhead Crane Systems
<br />Disinfection of Water Systems
<br />Gas Handling Blowers
<br />Split Case Pumps
<br />Chlorine Gas Feed Equipment
<br />Chemical Feed System Pumps
<br />Chemical Feed System Accessories
<br />Plate Settlers
<br />Liquid Chemical Storage Tanks
<br />Polymer Blending and Feed Equipment
<br />Jet Mixing System
<br />Filtration Equipment
<br />'Change Order No. 01 - MN Prevailing Wage Rates (draft)
<br />Totals
<br />Specification
<br />Section No.
<br />32 31 13
<br />32 92 00
<br />32 93 00
<br />E
<br />CO
<br />CO
<br />0'')
<br />33 41 00
<br />33 46 00
<br />40 23 19
<br />40 27 87
<br />a00
<br />t�
<br />N
<br />V'
<br />40 27 97
<br />40 92 00
<br />40 92 01
<br />d'
<br />M
<br />N
<br />'V'
<br />43 05 10
<br />43 11 16
<br />N
<br />M
<br />N
<br />d'
<br />43 32 76
<br />43 32 77
<br />CO
<br />N
<br />M
<br />V
<br />N
<br />N
<br />'Cr
<br />V
<br />N
<br />CO
<br />(')
<br />V
<br />46 33 33
<br />46 43 47
<br />0
<br />CO
<br />'V
<br />0
<br />O
<br />U
<br />
|